N

Neowiz
KOSDAQ:095660

Watchlist Manager
Neowiz
KOSDAQ:095660
Watchlist
Price: 19 340 KRW 0.94%
Market Cap: 409.3B KRW
Have any thoughts about
Neowiz?
Write Note

Relative Value

The Relative Value of one Neowiz stock under the Base Case scenario is 30 452.24 KRW. Compared to the current market price of 19 340 KRW, Neowiz is Undervalued by 36%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
30 452.24 KRW
Undervaluation 36%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
56
Median 3Y
2
Median 5Y
1.8
Industry
1.5
Forward
1
vs History
74
vs Industry
41
Median 3Y
10.8
Median 5Y
10.6
Industry
17.4
Forward
11.2
vs History
87
vs Industry
50
Median 3Y
17.6
Median 5Y
10.3
Industry
11.3
vs History
82
vs Industry
40
Median 3Y
52.8
Median 5Y
12
Industry
15.8
vs History
90
vs Industry
62
Median 3Y
1.2
Median 5Y
1.2
Industry
1.7
vs History
88
vs Industry
77
Median 3Y
1.1
Median 5Y
1
Industry
1.5
Forward
0.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
90
vs Industry
54
Median 3Y
9.2
Median 5Y
6.1
Industry
8.9
Forward
2.9
vs History
85
vs Industry
47
Median 3Y
13.5
Median 5Y
7.5
Industry
12.2
Forward
4.2
vs History
87
vs Industry
57
Median 3Y
10.7
Median 5Y
6.1
Industry
10.6
vs History
82
vs Industry
49
Median 3Y
23.7
Median 5Y
6.9
Industry
13.6
vs History
87
vs Industry
75
Median 3Y
1
Median 5Y
1.1
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Neowiz Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Neowiz
KOSDAQ:095660
390.6B KRW 1 8.2 1.9 2.5
US
Activision Blizzard Inc
LSE:0H8X
74.1B USD 8.5 34.2 24.6 28.9
SG
Sea Ltd
NYSE:SE
60.3B USD 4.2 -300.3 150 -2 036.6
JP
Nintendo Co Ltd
TSE:7974
9.4T JPY 6.4 24 17.4 18.2
CN
NetEase Inc
NASDAQ:NTES
49.2B USD 3.3 12.3 7.8 8.4
US
Electronic Arts Inc
NASDAQ:EA
42.8B USD 5.8 40.9 21.4 27.5
US
Roblox Corp
NYSE:RBLX
34.9B USD 10.4 -33.5 -36.1 -29
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
31.9B USD 5.8 -8.8 55.4 -69.2
JP
Konami Holdings Corp
TSE:9766
1.9T JPY 5.1 29.9 15.3 19.5
JP
Nexon Co Ltd
TSE:3659
1.8T JPY 4.1 25.6 8.5 9.1
KR
Krafton Inc
KRX:259960
13.4T KRW 5.7 15 9.1 10.1
P/E Multiple
Earnings Growth
KR
N
Neowiz
KOSDAQ:095660
Average P/E: 23.8
8.2
-31%
US
A
Activision Blizzard Inc
LSE:0H8X
34.2
151%
SG
Sea Ltd
NYSE:SE
Negative Multiple: -300.3
1 168%
JP
Nintendo Co Ltd
TSE:7974
24
-3%
CN
NetEase Inc
NASDAQ:NTES
12.3
32%
US
Electronic Arts Inc
NASDAQ:EA
40.9
102%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -33.5 N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -8.8 N/A
JP
Konami Holdings Corp
TSE:9766
29.9
49%
JP
N
Nexon Co Ltd
TSE:3659
25.6
117%
KR
Krafton Inc
KRX:259960
15
84%
EV/EBIT Multiple
EBIT Growth
KR
N
Neowiz
KOSDAQ:095660
Average EV/EBIT: 15.5
2.5
2%
US
A
Activision Blizzard Inc
LSE:0H8X
28.9
153%
SG
Sea Ltd
NYSE:SE
Negative Multiple: -2 036.6
506%
JP
Nintendo Co Ltd
TSE:7974
18.2
N/A
CN
NetEase Inc
NASDAQ:NTES
8.4
37%
US
Electronic Arts Inc
NASDAQ:EA
27.5
85%
US
Roblox Corp
NYSE:RBLX
Negative Multiple: -29 N/A
US
Take-Two Interactive Software Inc
NASDAQ:TTWO
Negative Multiple: -69.2 N/A
JP
Konami Holdings Corp
TSE:9766
19.5
N/A
JP
N
Nexon Co Ltd
TSE:3659
9.1
N/A
KR
Krafton Inc
KRX:259960
10.1
75%

See Also

Discover More
Back to Top